Corline Biomedical AB
STO:CLBIO
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Corline Biomedical AB
STO:CLBIO
|
SE |
|
M
|
MIXUE Group
HKEX:2097
|
CN |
Income Statement
Earnings Waterfall
Corline Biomedical AB
Income Statement
Corline Biomedical AB
| Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1
N/A
|
1
+18%
|
1
+10%
|
1
-15%
|
1
-7%
|
1
+5%
|
1
+1%
|
1
-28%
|
1
-6%
|
1
-2%
|
1
+14%
|
1
+34%
|
1
+25%
|
2
+28%
|
1
-11%
|
1
+1%
|
1
-16%
|
1
-11%
|
1
+5%
|
1
+21%
|
2
+17%
|
4
+134%
|
5
+36%
|
6
+14%
|
6
+10%
|
7
+11%
|
9
+22%
|
12
+45%
|
19
+49%
|
24
+27%
|
28
+18%
|
29
+3%
|
27
-6%
|
25
-7%
|
21
-15%
|
18
-18%
|
14
-20%
|
10
-30%
|
8
-17%
|
8
-1%
|
8
-6%
|
8
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(0)
|
2
|
(0)
|
0
|
0
|
7
|
(3)
|
(5)
|
(7)
|
0
|
(10)
|
(10)
|
(10)
|
5
|
2
|
5
|
8
|
6
|
7
|
7
|
7
|
7
|
5
|
3
|
3
|
2
|
2
|
1
|
1
|
(1)
|
(0)
|
(1)
|
1
|
3
|
3
|
7
|
5
|
4
|
2
|
(1)
|
(1)
|
(1)
|
|
| Gross Profit |
1
N/A
|
3
+540%
|
1
-72%
|
1
+32%
|
1
-8%
|
7
+577%
|
(2)
N/A
|
(4)
-116%
|
(6)
-50%
|
1
N/A
|
(9)
N/A
|
(9)
-1%
|
(9)
+7%
|
7
N/A
|
3
-48%
|
7
+103%
|
9
+37%
|
7
-24%
|
8
+16%
|
9
+6%
|
8
-4%
|
10
+23%
|
10
-2%
|
9
-9%
|
10
+6%
|
9
-8%
|
10
+12%
|
14
+36%
|
19
+39%
|
23
+18%
|
28
+23%
|
28
+1%
|
28
+1%
|
28
+0%
|
25
-13%
|
25
N/A
|
19
-23%
|
13
-30%
|
10
-23%
|
7
-33%
|
6
-9%
|
6
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4)
|
(9)
|
(7)
|
(7)
|
(7)
|
(13)
|
(5)
|
(4)
|
(2)
|
(8)
|
3
|
3
|
2
|
(13)
|
(11)
|
(16)
|
(19)
|
(17)
|
(17)
|
(18)
|
(18)
|
(18)
|
(16)
|
(15)
|
(16)
|
(16)
|
(17)
|
(17)
|
(19)
|
(20)
|
(24)
|
(27)
|
(29)
|
(30)
|
(29)
|
(31)
|
(29)
|
(27)
|
(25)
|
(30)
|
(20)
|
(21)
|
|
| Selling, General & Administrative |
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
|
| Depreciation & Amortization |
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
0
|
(3)
|
0
|
0
|
0
|
(6)
|
2
|
3
|
5
|
(1)
|
10
|
10
|
9
|
(5)
|
(3)
|
(7)
|
(9)
|
(6)
|
(7)
|
(8)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(12)
|
(14)
|
(15)
|
(16)
|
(14)
|
(16)
|
(14)
|
(12)
|
(11)
|
(17)
|
(7)
|
(8)
|
|
| Operating Income |
(4)
N/A
|
(6)
-57%
|
(6)
-12%
|
(6)
+13%
|
(6)
-4%
|
(5)
+9%
|
(7)
-25%
|
(8)
-22%
|
(8)
+4%
|
(8)
-2%
|
(7)
+17%
|
(6)
+3%
|
(7)
-8%
|
(7)
+0%
|
(8)
-17%
|
(9)
-8%
|
(9)
-5%
|
(10)
-5%
|
(9)
+5%
|
(9)
-1%
|
(9)
-2%
|
(7)
+22%
|
(6)
+15%
|
(6)
+7%
|
(6)
+1%
|
(7)
-22%
|
(6)
+8%
|
(3)
+47%
|
1
N/A
|
2
+232%
|
4
+80%
|
1
-78%
|
(1)
N/A
|
(2)
-111%
|
(4)
-150%
|
(6)
-44%
|
(10)
-49%
|
(13)
-37%
|
(15)
-11%
|
(23)
-61%
|
(14)
+41%
|
(15)
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
(10)
|
0
|
|
| Total Other Income |
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
(4)
N/A
|
(6)
-61%
|
(7)
-13%
|
(6)
+13%
|
(6)
-4%
|
(5)
+12%
|
(7)
-24%
|
(8)
-22%
|
(8)
+4%
|
(8)
-2%
|
(7)
+17%
|
(6)
+3%
|
(7)
-8%
|
(7)
+0%
|
(8)
-17%
|
(9)
-8%
|
(9)
-5%
|
(10)
-5%
|
(9)
+5%
|
(9)
-1%
|
(9)
-2%
|
(7)
+22%
|
(6)
+15%
|
(6)
+7%
|
(6)
+1%
|
(7)
-22%
|
(6)
+8%
|
(3)
+48%
|
1
N/A
|
2
+232%
|
4
+80%
|
1
-78%
|
(1)
N/A
|
(2)
-108%
|
(4)
-149%
|
(6)
-44%
|
(10)
-49%
|
(23)
-141%
|
(25)
-6%
|
(23)
+5%
|
(24)
-2%
|
(15)
+38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||
| Income from Continuing Operations |
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(9)
|
(9)
|
(7)
|
(6)
|
(6)
|
(6)
|
(7)
|
(6)
|
(3)
|
1
|
2
|
4
|
1
|
(1)
|
(2)
|
(4)
|
(6)
|
(10)
|
(23)
|
(25)
|
(23)
|
(24)
|
(15)
|
|
| Net Income (Common) |
(4)
N/A
|
(6)
-61%
|
(7)
-13%
|
(6)
+13%
|
(6)
-4%
|
(5)
+12%
|
(7)
-24%
|
(8)
-22%
|
(8)
+4%
|
(8)
-2%
|
(7)
+17%
|
(6)
+3%
|
(7)
-8%
|
(7)
+0%
|
(8)
-17%
|
(9)
-8%
|
(9)
-5%
|
(10)
-5%
|
(9)
+5%
|
(9)
-1%
|
(9)
-2%
|
(7)
+22%
|
(6)
+15%
|
(6)
+7%
|
(6)
+1%
|
(7)
-22%
|
(6)
+8%
|
(3)
+48%
|
1
N/A
|
2
+232%
|
4
+80%
|
1
-78%
|
(1)
N/A
|
(2)
-108%
|
(4)
-149%
|
(6)
-44%
|
(10)
-49%
|
(23)
-141%
|
(25)
-6%
|
(23)
+5%
|
(24)
-2%
|
(15)
+38%
|
|
| EPS (Diluted) |
-0.37
N/A
|
-0.66
-78%
|
-0.68
-3%
|
-0.47
+31%
|
-0.46
+2%
|
-0.43
+7%
|
-0.51
-19%
|
-0.62
-22%
|
-0.6
+3%
|
-0.57
+5%
|
-0.44
+23%
|
-0.45
-2%
|
-0.43
+4%
|
-0.44
-2%
|
-0.52
-18%
|
-0.55
-6%
|
-0.53
+4%
|
-0.57
-8%
|
-0.54
+5%
|
-0.53
+2%
|
-0.55
-4%
|
-0.43
+22%
|
-0.36
+16%
|
-0.27
+25%
|
-0.28
-4%
|
-0.34
-21%
|
-0.3
+12%
|
-0.16
+47%
|
0.03
N/A
|
0.11
+267%
|
0.2
+82%
|
0.04
-80%
|
-0.04
N/A
|
-0.08
-100%
|
-0.21
-163%
|
-0.3
-43%
|
-0.45
-50%
|
-1.06
-136%
|
-1
+6%
|
-0.95
+5%
|
-0.97
-2%
|
-0.59
+39%
|
|